0.634
Revenue¥B
1.187
1.241
1.302
1.371
1.421
1.470
1.510
1.563
1.624
1.732
0.683
4.04%
4.45%
46
22.66
Revenue growth%
13.82
14.81
16.86
15.62
18.24
19.80
21.35
22.51
22.10
20.59
17.36
21.35
19.02
21
2.09
Gross margin%
8.74
7.41
4.46
6.98
5.54
6.93
4.47
7.14
5.71
6.92
24.04
6.92
6.92
63
20.52
Operating margin%
13.80
14.52
15.02
17.03
17.17
16.98
14.65
16.81
16.49
15.03
17.48
16.49
15.76
79
6.27
Net margin%
22.23
21.75
24.25
24.33
22.71
24.18
25.06
26.98
26.03
28.88
26.64
26.03
24.29
91
15.78
P/E ratio (avg)x
33.73
33.82
33.00
33.36
38.26
38.22
42.42
46.13
45.91
48.42
33.35
45.91
38.24
42
10.02
EV/EBITx
36.17
40.66
44.10
49.10
52.82
58.51
55.98
56.53
55.17
56.28
36.64
56.28
53.99
94
28.40
FCF yield (avg)%
20.16
22.15
24.76
23.11
25.32
25.15
24.26
23.10
21.29
21.44
7.62
23.10
23.11
19
7.52
FCF margin%
11.58
12.30
13.61
15.65
13.62
16.08
13.35
13.40
13.72
15.50
25.41
13.72
13.62
81
1.659
FCF / Net incomex
1.043
1.171
1.310
1.508
1.521
1.746
1.659
1.851
1.954
1.961
1.427
1.851
1.590
68
22.30
ROIC%
13.22
12.31
12.79
13.11
15.76
13.63
14.19
15.08
16.39
19.08
14.97
15.08
13.91
49
16.06
Return on equity%
10.86
11.21
11.12
11.13
13.46
15.74
12.90
10.31
12.96
12.51
22.77
12.90
11.86
48
28.17
Return on assets%
26.86
28.14
30.28
29.44
28.52
26.45
26.33
24.22
22.70
19.81
17.70
24.22
26.66
52
0.12
EPS¥
0.09
0.09
0.10
0.09
0.09
0.09
0.09
0.08
0.08
0.10
0.12
1.75%
(0.70%)
—
20.70
EPS growth%
3.83
1.74
3.48
2.66
4.02
5.61
7.91
8.09
9.03
9.77
19.93
8.09
4.82
74
0.12
Bookvalue per sh¥
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.09
0.09
0.10
0.22
4.93%
3.03%
—
0.14
FCF per share¥
0.08
0.07
0.08
0.09
0.09
0.09
0.10
0.12
0.13
0.14
0.18
7.72%
5.85%
—
0.08
Dividend per sh¥
0.10
0.09
0.09
0.08
0.08
0.09
0.09
0.09
0.10
0.10
0.16
3.88%
0.61%
—
21.49
Div yield (avg)%
15.58
15.18
14.82
14.92
17.71
19.36
22.19
19.57
20.51
19.20
6.93
19.57
18.46
48
18.19
Payout ratio%
18.74
21.25
19.30
21.49
23.85
22.46
24.76
22.29
22.99
24.71
25.81
22.99
22.37
14
4.094
Shares (diluted)B
5.860
6.175
7.061
7.980
8.639
9.256
9.719
10.42
11.82
12.55
4.013
7.76%
8.91%
46
14.49
Buyback yield%
36.16
34.07
31.08
32.25
30.66
32.11
29.94
28.40
28.00
29.80
4.09
29.80
30.87
46
0.363
D/E ratiox
0.583
0.611
0.615
0.674
0.698
0.749
0.693
0.661
0.660
0.658
1.787
0.661
0.661
60
0.850
Enterprise value¥B
0.974
1.029
1.149
1.247
1.371
1.307
1.178
1.261
1.204
1.219
1.608
(2.33%)
1.78%
79
0.270
LT debt¥B
0.569
0.539
0.593
0.583
0.580
0.596
0.662
0.752
0.819
0.933
1.091
9.99%
4.71%
79
Revenue
¥1.732B
4.45%
1.00×
Cost of revenue
¥1.167B
4.44%
1.00×
Operating expenses
¥420.0M
4.72%
1.03×
Goodwill & intangibles
16.79%